MTY.TO
MTY Food Group Inc
Price:  
45.28 
CAD
Volume:  
78,773.00
Canada | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MTY.TO Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of MTY Food Group Inc (MTY.TO) is 61.00 CAD. This MTY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.28 CAD, the upside of MTY Food Group Inc is %.

The range of the Intrinsic Value is 32.46 - 126.28 CAD

45.28 CAD
Stock Price
61.00 CAD
Intrinsic Value
Intrinsic Value Details

MTY.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 32.46 - 126.28 61.00 34.7%
DCF (Growth 10y) 38.26 - 125.62 65.09 43.8%
DCF (EBITDA 5y) 14.78 - 24.99 20.29 -55.2%
DCF (EBITDA 10y) 24.89 - 40.11 32.52 -28.2%
Fair Value 105.94 - 105.94 105.94 133.96%
P/E 47.25 - 69.83 59.04 30.4%
EV/EBITDA 3.34 - 49.99 28.17 -37.8%
EPV 45.64 - 78.68 62.16 37.3%
DDM - Stable 24.41 - 56.12 40.27 -11.1%
DDM - Multi 21.81 - 38.67 27.86 -38.5%

MTY.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,100.62
Beta 0.68
Outstanding shares (mil) 24.31
Enterprise Value (mil) 2,315.52
Market risk premium 5.10%
Cost of Equity 11.47%
Cost of Debt 4.74%
WACC 7.27%